investorscraft@gmail.com

Intrinsic ValueYOUNGY Co.,Ltd. (002192.SZ)

Previous Close$54.63
Intrinsic Value
Upside potential
Previous Close
$54.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

YOUNGY Co., Ltd. operates as a specialized chemical company focused on the lithium value chain, positioning itself within China's rapidly expanding new energy sector. The company engages in the integrated production of lithium concentrate, lithium carbonate, and lithium hydroxide, serving both industrial and battery-grade markets. Its comprehensive product portfolio extends to lithium battery systems and specialized manufacturing equipment, creating a vertically-oriented business model that captures value across multiple stages of the lithium-ion battery supply chain. This strategic approach allows YOUNGY to cater to the growing demand from electric vehicle manufacturers and energy storage system providers, while maintaining operational flexibility across different lithium market segments. The company's foundation in Guangzhou provides strategic access to China's major manufacturing hubs and export channels, supporting its role as a domestic supplier in the competitive basic materials landscape. By combining materials production with equipment manufacturing capabilities, YOUNGY differentiates itself from pure-play lithium producers and establishes a more resilient market position within the evolving energy storage ecosystem.

Revenue Profitability And Efficiency

YOUNGY demonstrated strong profitability in FY2024 with revenue of CNY 561.4 million and net income of CNY 215.2 million, resulting in a robust net margin of approximately 38.3%. The company generated substantial operating cash flow of CNY 450.7 million, significantly exceeding its capital expenditures of CNY 297.7 million. This indicates efficient cash generation from core operations and disciplined investment in productive assets, supporting the company's capital-intensive lithium processing activities while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company exhibited impressive earnings power with diluted EPS of CNY 0.83, reflecting effective utilization of its equity base. Strong operating cash flow generation relative to net income suggests high-quality earnings with minimal non-cash adjustments. The substantial gap between operating cash flow and capital expenditures indicates YOUNGY's ability to self-fund growth initiatives while potentially generating excess cash for strategic purposes or shareholder returns.

Balance Sheet And Financial Health

YOUNGY maintains a conservative financial structure with cash and equivalents of CNY 1.24 billion significantly outweighing total debt of CNY 66.0 million. This substantial net cash position provides considerable financial resilience and strategic optionality. The minimal debt load relative to the company's market capitalization and cash reserves indicates a low-risk balance sheet capable of weathering industry cycles while pursuing growth opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.166 per share. This dividend distribution, combined with the company's strong cash position, suggests a balanced approach to capital allocation that rewards shareholders while retaining sufficient funds for operational needs and potential expansion in the competitive lithium materials market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.52 billion, YOUNGY trades at a P/E ratio of around 44.2 times trailing earnings, reflecting market expectations for future growth in the lithium sector. The beta of 0.398 indicates lower volatility compared to the broader market, potentially suggesting investor perception of the company as a relatively stable player within the cyclical materials sector.

Strategic Advantages And Outlook

YOUNGY's integrated approach across lithium materials and battery equipment provides diversification benefits within the energy storage value chain. The company's strong cash position and vertical integration strategy position it to capitalize on China's continued push toward electrification and renewable energy adoption. However, success will depend on navigating lithium price volatility and intensifying competition in the battery materials space while maintaining operational efficiency.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount